[FARLIM] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 379.4%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 63,864 86,042 60,746 51,013 53,883 92,501 200,924 -17.38%
PBT 6,622 8,481 5,083 5,787 20,568 -960 -19,812 -
Tax -2,014 -2,787 -1,121 -21 -16,578 -28,393 6,906 -
NP 4,608 5,694 3,962 5,766 3,990 -29,353 -12,906 -
-
NP to SH 4,663 5,725 3,856 5,951 9,831 -19,552 -12,906 -
-
Tax Rate 30.41% 32.86% 22.05% 0.36% 80.60% - - -
Total Cost 59,256 80,348 56,784 45,247 49,893 121,854 213,830 -19.24%
-
Net Worth 116,262 110,806 106,169 82,855 76,823 87,604 88,841 4.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 116,262 110,806 106,169 82,855 76,823 87,604 88,841 4.58%
NOSH 125,013 123,118 120,647 120,080 120,036 120,006 120,055 0.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.22% 6.62% 6.52% 11.30% 7.40% -31.73% -6.42% -
ROE 4.01% 5.17% 3.63% 7.18% 12.80% -22.32% -14.53% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.09 69.89 50.35 42.48 44.89 77.08 167.36 -17.93%
EPS 3.73 4.65 3.19 4.96 8.19 -16.29 -10.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.88 0.69 0.64 0.73 0.74 3.88%
Adjusted Per Share Value based on latest NOSH - 119,928
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 37.93 51.10 36.07 30.29 32.00 54.93 119.32 -17.38%
EPS 2.77 3.40 2.29 3.53 5.84 -11.61 -7.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6904 0.658 0.6305 0.492 0.4562 0.5202 0.5276 4.58%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.40 0.36 0.24 0.45 0.41 0.47 0.50 -
P/RPS 0.78 0.52 0.48 1.06 0.91 0.61 0.30 17.25%
P/EPS 10.72 7.74 7.51 9.08 5.01 -2.88 -4.65 -
EY 9.33 12.92 13.32 11.01 19.98 -34.66 -21.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.27 0.65 0.64 0.64 0.68 -7.35%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 23/02/09 26/02/08 15/02/07 27/02/06 21/02/05 -
Price 0.39 0.35 0.25 0.44 0.43 0.46 0.57 -
P/RPS 0.76 0.50 0.50 1.04 0.96 0.60 0.34 14.33%
P/EPS 10.46 7.53 7.82 8.88 5.25 -2.82 -5.30 -
EY 9.56 13.29 12.78 11.26 19.05 -35.42 -18.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.28 0.64 0.67 0.63 0.77 -9.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment